[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.12%
YoY- 388.04%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 299,202 351,852 341,024 354,656 341,894 329,664 149,363 59.11%
PBT 76,334 89,996 80,083 70,032 56,120 45,304 20,248 142.81%
Tax -7,998 -9,992 -12,905 -7,600 598 0 7,487 -
NP 68,336 80,004 67,178 62,432 56,718 45,304 27,735 82.72%
-
NP to SH 68,556 80,376 65,750 62,449 56,712 45,248 22,495 110.63%
-
Tax Rate 10.48% 11.10% 16.11% 10.85% -1.07% 0.00% -36.98% -
Total Cost 230,866 271,848 273,846 292,224 285,176 284,360 121,628 53.48%
-
Net Worth 190,622 174,730 102,090 80,964 59,741 50,954 82,634 74.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 190,622 174,730 102,090 80,964 59,741 50,954 82,634 74.85%
NOSH 340,397 336,020 261,769 245,348 213,363 169,849 102,018 123.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.84% 22.74% 19.70% 17.60% 16.59% 13.74% 18.57% -
ROE 35.96% 46.00% 64.40% 77.13% 94.93% 88.80% 27.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.90 104.71 130.28 144.55 160.24 194.09 146.41 -28.89%
EPS 20.14 23.92 25.11 25.45 26.58 26.64 22.05 -5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.39 0.33 0.28 0.30 0.81 -21.86%
Adjusted Per Share Value based on latest NOSH - 308,016
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 57.72 67.88 65.79 68.42 65.96 63.60 28.82 59.08%
EPS 13.23 15.51 12.68 12.05 10.94 8.73 4.34 110.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3678 0.3371 0.197 0.1562 0.1153 0.0983 0.1594 74.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.22 1.38 1.26 1.34 1.35 1.47 1.21 -
P/RPS 1.39 1.32 0.97 0.93 0.84 0.76 0.83 41.15%
P/EPS 6.06 5.77 5.02 5.26 5.08 5.52 5.49 6.82%
EY 16.51 17.33 19.93 19.00 19.69 18.12 18.22 -6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.65 3.23 4.06 4.82 4.90 1.49 28.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 24/04/14 27/02/14 -
Price 0.905 1.42 1.42 1.38 1.50 1.67 1.53 -
P/RPS 1.03 1.36 1.09 0.95 0.94 0.86 1.05 -1.27%
P/EPS 4.49 5.94 5.65 5.42 5.64 6.27 6.94 -25.25%
EY 22.25 16.85 17.69 18.44 17.72 15.95 14.41 33.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.73 3.64 4.18 5.36 5.57 1.89 -9.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment